Nov 13, 2017 04:14 PM IST | Source:

Accumulate HCC; target of Rs 43: Dolat Capital

Dolat Capital recommended accumulate rating on HCC with a target price of Rs 43 in its research report dated November 03, 2017.

Broker Research @moneycontrolcom
  • bselive
  • nselive
Todays L/H

Dolat Capital's research report on HCC

Q2FY18 standalone revenue increased by 6.5% YoY to `9.7bn (in-line with estimates) due to better execution. Excluding claims of `1.85 bn (`1.8 bn in Q2FY17), core revenue grew 7.5% YoY to `7.9 bn. EBITDA margin contracted 607bps YoY to 15.3% (112bps below estimates) due to lower EBITDA margin of 27% vs. 50% on claims recovery. Excluding claims, core EBITDA margin declined 179bps YoY to 12.6%. Interest cost dropped 14.2% YoY /10.5% QoQ to `1.63bn. Reported PAT decreased 49.7% YoY to `116mn (35.1% below estimates). HCC could reduce its debt by `4.5 bn during 1HFY18 despite arbitration cash flow of `10.97 bn due to encashment of `1.8 bn bank guarantee by IRCON and adjustment of `1.2 bn by NHPC.  We considered `15bn debt reduction each in FY18E/ FY19E due to receipt of arbitration claim money. We have considered 40% (earlier 50%) success for `43 bn (as on FY17) claims which are under arbitration and outcome is likely to come by FY19E as per new Arbitration Act. Our FY18E/ FY19E revenue `48.5 bn/ `63.3 bn (up 15.5%/ 30.5% YoY) includes `6.4 bn / `10.7 bn claims awards and 15%/ 25% YoY growth on core revenue. We have considered 35% EBITDA margin on claims award and 13% on core EBITDA margin in FY18E/ FY19E.  Interest cost will see a significant decline in FY18E/ FY19E to `5.5 bn/ `3.2 bn vs. `7.7 bn due to `30 bn debt reduction during FY18-19E. Therefore, Adj. PAT is expected to jump 3.4/ 8.0-fold in FY18E/ FY19E to `2.4 bn/ `5.7 bn vs. `713 mn.


We valued construction business based on FY19E core EV/ EBITDA as it does not contain any claims and which is sustainable. However, due to limited upside potential, we maintain ‘Accumulate’ with an SOTP-based TP of ` 43.4 (Exhibit 1).

For all recommendations report, click here

Disclaimer: The views and investment tips expressed by investment experts/broking houses/rating agencies on are their own, and not that of the website or its management. advises users to check with certified experts before taking any investment decisions.

Follow us on
Available On